Unlock all features! Tap here to upgrade
3810 Forest Beach Drive NW, Gig Harbor, WA 98335
3 beds • 3 baths • 3242 sqft
$2,094,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -23.76% first-year return on $440k initial cash invested.
-23.76%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$5,144
Rent
-$8,707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,144 income − $13,851 expenses = $8,707 out of pocket
Investment Breakdown
|
Purchase Price
$2094k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$440k
Downpayment
20%
$419k
Closing costs
1%
$20,943
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,144
Total Expenses
$13,851
Mortgage P&I
204%
$10,485
Property Taxes
25%
$1,266
Home Insurance
15%
$763
HOA
0%
$0
Property Management
10%
$514
CapEx
5%
$257
Vacancy
6%
$309
Maintenance
5%
$257
Other
0%
$0